[MBSB] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MBSB] MBSB BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 38.47%
YoY- 3.6%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 537,959 416,155 355,586 293,059 229,452 198,536 183,919 19.56%
PBT 80,315 54,043 43,377 30,409 25,466 22,685 -66,677 -
Tax -23,112 -21,468 9,942 9,773 13,320 9,065 -75 159.66%
NP 57,203 32,575 53,319 40,182 38,786 31,750 -66,752 -
-
NP to SH 57,203 32,575 53,319 40,182 38,786 31,750 -66,752 -
-
Tax Rate 28.78% 39.72% -22.92% -32.14% -52.31% -39.96% - -
Total Cost 480,756 383,580 302,267 252,877 190,666 166,786 250,671 11.45%
-
Net Worth 552,565 354,392 457,647 410,403 356,654 341,650 301,735 10.59%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 28,006 145 137 - 6,083 - - -
Div Payout % 48.96% 0.45% 0.26% - 15.68% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 552,565 354,392 457,647 410,403 356,654 341,650 301,735 10.59%
NOSH 700,159 485,469 344,899 337,947 337,965 337,765 337,813 12.90%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.63% 7.83% 14.99% 13.71% 16.90% 15.99% -36.29% -
ROE 10.35% 9.19% 11.65% 9.79% 10.87% 9.29% -22.12% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 76.83 85.72 103.10 86.72 67.89 58.78 54.44 5.90%
EPS 8.17 6.71 15.46 11.89 11.48 9.40 -19.76 -
DPS 4.00 0.03 0.04 0.00 1.80 0.00 0.00 -
NAPS 0.7892 0.73 1.3269 1.2144 1.0553 1.0115 0.8932 -2.04%
Adjusted Per Share Value based on latest NOSH - 338,272
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.52 5.04 4.31 3.55 2.78 2.41 2.23 19.56%
EPS 0.69 0.39 0.65 0.49 0.47 0.38 -0.81 -
DPS 0.34 0.00 0.00 0.00 0.07 0.00 0.00 -
NAPS 0.067 0.043 0.0555 0.0498 0.0432 0.0414 0.0366 10.59%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.01 0.81 1.28 1.19 0.64 0.86 0.79 -
P/RPS 1.31 0.94 1.24 1.37 0.94 1.46 1.45 -1.67%
P/EPS 12.36 12.07 8.28 10.01 5.58 9.15 -4.00 -
EY 8.09 8.28 12.08 9.99 17.93 10.93 -25.01 -
DY 3.96 0.04 0.03 0.00 2.81 0.00 0.00 -
P/NAPS 1.28 1.11 0.96 0.98 0.61 0.85 0.88 6.43%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 23/02/09 28/02/08 28/02/07 28/02/06 28/02/05 26/02/04 -
Price 1.02 0.77 1.08 1.08 0.64 0.77 0.81 -
P/RPS 1.33 0.90 1.05 1.25 0.94 1.31 1.49 -1.87%
P/EPS 12.48 11.48 6.99 9.08 5.58 8.19 -4.10 -
EY 8.01 8.71 14.31 11.01 17.93 12.21 -24.40 -
DY 3.92 0.04 0.04 0.00 2.81 0.00 0.00 -
P/NAPS 1.29 1.05 0.81 0.89 0.61 0.76 0.91 5.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment